Flat
NW2
1 bed
1 bath
Cricklewood Broadway, London NW2
London, England · NW2
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-13
↗ 0%After 5 Years
Change In Property Value
£10,323
↗ 10%After 5 Years
Return On Investment
33%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,456 | £6,553 | £6,717 | £6,885 | £7,091 | £33,701 |
| Total Expenses | £6,613 | £6,669 | £6,728 | £6,789 | £6,852 | £33,651 |
| Profit Before Tax | £-157 | £-116 | £-11 | £96 | £239 | £50 |
| Profit After Tax | £-157 | £-116 | £-11 | £78 | £194 | £-13 |
| Change In Property Value | £1 | £1 | £2,000 | £3,570 | £4,751 | £10,323 |
| Net Return | £-156 | £-115 | £1,989 | £3,648 | £4,944 | £10,310 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change